Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $53,532 initial cash invested.
4.48%
Cash On Cash
8.48%
Cap Rate
1.29
DSCR
$1,808
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $1,608 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,532
Downpayment
20%
$33,840
Closing costs
1%
$1,692
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$1,608
Mortgage P&I
51%
$923
Property Taxes
1%
$10
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$217
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$199